Valuation Danone

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 19/06/2026 BST			5-day change	1st Jan Change
65.06 ^EUR	-0.97%		-3.16%	-15.26%

06-17	Argan Delivers Cold Storage Warehouse in France to Danone	MT
06-16	Argan delivers new Sorigny warehouse to Danone Group

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	41,650	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-15.27%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	49,265	48,434	47,678
Change	-	-11.06%	16.93%	5.53%	14%	-14.45%	-1.69%	-1.56%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	17.2x	16x	15x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.28x	2.15x	2.01x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	2.18x	2.17x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.49x	1.43x	1.38x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.76x	1.66x	1.57x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.9x	9.24x	8.65x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.9x	11.9x	11.1x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	18.4x	17.3x	15.9x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.44%	5.78%	6.27%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.339	2.488	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.6%	3.82%	4.09%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.784	4.062	4.343
Distribution rate	66%	135%	162%	68.7%	79.8%	61.8%	61.3%	61.3%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,033	29,102	30,272
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,976	5,240	5,513
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,831	4,079	4,313
Net income ¹	1,924	959	881	2,021	1,825	2,362	2,543	2,732
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	7,616	6,784	6,028
Reference price ²	54.59	49.23	58.68	65.12	76.78	65.06	65.06	65.06
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	640,173	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANONE	17.19x	1.76x	9.9x	3.6%	47.77B
NESTLÉ S.A.	19.61x	2.85x	14.03x	3.98%	251B
MONDELEZ INTERNATIONAL, INC.	20.64x	2.44x	14.35x	3.43%	77.17B
ARCHER-DANIELS-MIDLAND COMPANY	16.51x	0.51x	9.78x	2.76%	36.19B
THE HERSHEY COMPANY	21.62x	3.2x	13x	3.34%	35.02B
AJINOMOTO CO., INC.	40.04x	3.32x	19.66x	0.87%	34.35B
NESTLÉ INDIA LIMITED	69.16x	10.32x	43.85x	1.1%	28.92B
KRAFT HEINZ	10.9x	1.82x	8.97x	7.03%	27.06B
BUNGE GLOBAL SA	12.94x	0.38x	8.73x	2.54%	21.84B
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	30.42x	0.63x	15.95x	0.65%	19.53B
Average	25.90x	2.72x	15.82x	2.93%	57.88B
Weighted average by Cap.	22.87x	2.77x	14.86x	3.41%